property-location

125 Ball Park Dr Hayesville, North Carolina

4 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$56,055

Annual Revenue

Median of 25 selected comps

$10k

$60k

$110k

$170k

Skyline Sanctuary • Panoramic View Wellness Stay
$166,874
$424
86%
461022$362❌✅✅Yes / Yes❌⭐️ 4.97 (417)Profile
Hot Tub, Mtn Views & Games! Hayesville Home
$101,982
$415
54%
48122.52$296❌✅✅Yes / Yes❌⭐️ 4.87 (71)Profile
Lakefront Mountain House w/private dock, stunning
$99,104
$476
45%
491233$205❌❌❌Yes / Yes❌⭐️ 4.94 (83)Profile
Private Lakefront Oasis with Mountain Views - 4 BR
$90,919
$501
46%
45833$250❌❌✅Yes / Yes❌⭐️ 4.93 (75)Profile
Chatuge Lake Escape Lakefront-Hiawassee GA
$82,744
$481
40%
48834$201❌❌❌Yes / Yes❌⭐️ 5 (11)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,089/mo

Avg profit / month

$2,175/mo

Best profit month

Jul $3,848

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

44.96%

Cap Rate

18.34%

Profit (Cummulative)

$26,097

$2,210

$10,500

$6,750

$1,895

Total Gain

$36,952

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.